Rate Analysis for construction

CIVIL RATESRATE OF MATERIALS & LABOURSEngr.MakRate AnalysisFriday, January 18, 2013Project:-Engr.Muhammad Akhtar Khan MCSE.DAE (CIVIL)Work:-S.No.DescriptionUnitRefRateMKT.RateRemBinding WireKgsbinding100.00100Bitumen 10/20 (B.B)Kgsbb2828Bitumen 80/100 (B.A)Kgsba24.0024Brick BallastCftballast20.0020BricksNo.bri45.0045Brick's TilesNo.bt3.603.6Bond TilesKgs45.0045Carriage CemmentBagccem55Carriage Crush100 Cftccru20002000Carriage SteelToncsteel20002000Carriage Timber100 Cftctim800800Cement GrayBagcem290.00290Cement White 40KGBagwcem510.00510Ceramic TileSq.mct450.00450ChipsCftchi55.0055Crush DinaCftcd35.0035Crush MargalahCftcm45.0045Crush SargodhaCftcs45.0045EarthCftearth3.503.5Felt PaperSFTfelt4.004Hessain ClothRftcloth3.503.5KassuCftkas5.005Kerosene OilLitkoil37.0037KhapraleNo.khaprale10.0010Labr. BahishtiDaylbh250250Labr. BeldarDaylbd300300Labr. Black SmithDaylbst400400Labr. CarpenterDaylcarp600600Labr. CoolieDaylcool350350Labr. Mason 2nd. ClassDaylmsc500500Labr. Mason 1st. ClassDaylmfc600600Labr. MateDaylmatt650650Labr. MistryDaylmist700700M.CrushCftmcru30.0030Marble StripRftmstr5.005Over Head%oh20.0020Over Head - II ( For special work)%ohh35.0035Over Head @ Steel%ohsteel20.0020Per-Cast SlabSFTprecast82.6082.6PigmentsKgspigm300.00300PolishSftpolish4.004Polytheen SheetKgspoly125.00125Sand Ston 1/2" ThickSftprem104.00104Sand ChanabCftsan25.0025Sand L.P.Cftlpsan38.0038Sand LocalCftsanloc8.008ShutteringSftsutt13.0013Shuttering Rate for Beam And Lintel"sbl17.8517.85Rs.17.85/SftShuttering Rate for Columns"scol17.8517.85Rs.17.85/SftShuttering Rate for Foundation (Ordinary)"sof9.289.28Rs.9.28/SftShuttering Rate for 1 F.Face"sff17.8517.85Rs.17.85/SftShuttering Required for 100 Cft F.Face (Slab,Projection)SFTshsb0.000200 SftShuttering Required for 100 Cft For Beam And Lintel"shbl345.00345300 SftShuttering Required for 100 Cft For Columns"shcol400.00400400 SftShuttering Required for 100 Cft in Foundation"shf100.00100100 SftSteel 40-GM.tonsteel55000.0055000Steel 60-GM.tonsteeel55000.0055000T&P. Concrete Mixer H.LDayconhl40004000T&P. Concrete Mixer S.LDayconsl60006000T&P. VibratorDayvibt50005000ThermopourSq.Mther206.00206Tile CeramicSfttcram2020Tile Granite"tgran600600Tile Porcelain"tporcl450450Tile Tufe PawerNo.tuff10.0010Turi "Wheat husk"Kgsturi3.503.5Wastage- A%wa5.005Wastage @ Steel%was3.003Wastage- B (For Cement Plaster only)%wb5.005Water Charges%wcharg1.51.5Wood For HeatKgswood4.004Wood PertalCftwoodp15001500

&L&8Page No.&PPlz. Fill u r project name.Eng.M.Akhtar Khan:[email protected]. Fill down the P. rate in this cell .Eng.M.Akhtar Khan:www.apnagojra.com0321-79343620300-65503620321-7934362gojra@brain.net.pkwww.apnagojra.com

CONCRETE1P.C.C. 1:4:8Engr.MakBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement9.47Bag290.002746.302Sand47.38Cft25.001184.503Crush94.76Cft45.004264.20Total8195.00Wastage5409.75LabourL.S600.00T&PL.S100.00Shuttering100Sft9.28928.00Total10232.75O.H + Profit + I.Tax202046.55Total12279.30Rate Per Cft i.c Shuttering.122.79/ Cft.w/o shutt9304.75Rate Per Cu.m i.c Shuttering.4337.04876/Cu.moh1860.95Rate with out Shuttering3944/Cu.mtotal11165.702P.C.C. 1:3:6Engr.MakBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement12.32Bag290.003572.802C.Sand23.10Cft25.00577.503L. Sand23.10Cft38.00877.804Crush92.40Cft45.004158.00Total9186.10Wastage5459.31LabourL.S800.00T&PL.S150.00Shuttering100Sft9.28928.00Curring ChargesL.S50Total11573.41O.H + Profit + I.Tax202314.68Total13888.09Rate Per Cft i.c Shuttering.139/ Cft.w/o shutt10645.41Rate Per Cu.m i.c Shuttering.4905/Cu.moh2129.081Rate with out Shuttering4512/Cu.mtotal12774.493R.C.C. 1:2:4 (Slab and Projections)Engr.MakBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement17.6Bags290.005104.002C.Sand22.00Cft25.00550.003L. Sand22.00Cft38.00836.004Crush88.00Cft45.003960.00Total10450.00Wastage5522.50LabourL.S800.00T&PL.S150.00Shuttering0Sft17.850.00Curring ChargesL.S50Total11972.50O.H + Profit + I.Tax202394.50Total14367.00Rate Per Cft i/c Shuttering.144/ Cft.w/o shutt11972.50Rate Per Cu.m i/c Shuttering.5074/Cu.moh2394.5Rate Per Cu.m w/o Shuttering5074/Cu.mtotal14367.004R.C.C. 1:2:4 ( In foundation )Engr.MakBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement17.6Bag290.005104.002C.Sand22.00Cft25.00550.003L. Sand22.00Cft38.00836.004Crush88.00Cft45.003960.00Total10450.00Wastage5522.50LabourL.S500.00T&PL.S150.00Shuttering100Sft9.28928.00Curring ChargesL.S50Total12600.50O.H + Profit + I.Tax202520.10Total15120.60Rate Per Cft i.c Shuttering.151/ Cft.w/o shutt11672.50Rate Per Cu.m i.c Shuttering.5341/Cu.moh2334.5Rate Per Cu.m w/o Shuttering4947/Cu.mtotal14007.005R.C.C. 1:2:4 (Beam and Lintel)Engr.MakBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement17.6Bag290.005104.002C.Sand22.00Cft25.00550.003L. Sand22.00Cft38.00836.004Crush88.00Cft45.003960.00Total10450.00Wastage5522.50LabourL.S1000.00T&PL.S150.00Shuttering345Sft17.856158.25Curring ChargesL.S50Total18330.75O.H + Profit + I.Tex203666.15Total21996.90Rate Per Cft i.c Shuttering.220/ Cft.w/o shutt12172.50Rate Per Cu.m i.c Shuttering.7769/Cu.moh2434.5Rate Per Cu.m w/o Shuttering5159/Cu.mtotal14607.006R.C.C. 1:1-1/2:3 ( Columns )Engr.MakBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement22.4Bag290.006496.002C.Sand21.00Cft25.00525.003L. Sand21.00Cft38.00798.004Crush84.00Cft45.003780.00Total11599.00Wastage5579.95LabourL.S1000.00T&PL.S150.00Shuttering400Sft17.857140.00Curring ChargesL.S50Total20518.95O.H + Profit + I.Tex204103.79Total24622.74Rate Per Cft i.c Shuttering.246/ Cft.w/o shutt13378.95Rate Per Cu.m i.c Shuttering.8697/Cu.moh2675.79Rate Per Cu.m w/o Shuttering5671/Cu.mtotal16054.747R.C.C. 1:1-1/2:3 (Beam and Lintel)Engr.MakBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement22.4Bag290.006496.002C.Sand21.00Cft25.00525.003L. Sand21.00Cft38.00798.004Crush84.00Cft45.003780.00Total11599.00Wastage202319.80LabourL.S1000.00T&PL.S150.00Shuttering345Sft17.856158.25Curring ChargesL.S50Total21277.05O.H + Profit + I.Tex204255.41Total25532.46Rate Per Cft i.c Shuttering.255/ Cft.w/o shutt15118.80Rate Per Cu.m i.c Shuttering.9018/Cu.moh3023.76Rate Per Cu.m w/o Shuttering6408/Cu.mtotal18142.563

&L&8&R&8Makwa=5%wb=3%

RCC 300 PSI Slabe & StairRCC 3000 PSI (Cylindrical strength) FOR STAIRS & SLAB 7THICKBOQ ITEM NO.BASED=100CFTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKSMATERIAL1CEMENT PORTLAND GREYTON0.9555105234.502SAND LAWRANCEPURCFT41381558.003CRUSH AGGREGATECFT82453690.004CARRIAGETON0.86680584.80TOTAL11067.3WASTAGE%5553.3711620.6711620.67LABOUR1MASON 2ND CLASSDAY0.5550275.002CONCRETE LIFTERDAY0.5350175.003COOLIEDAY53001500.004BAHISHTI WITH MASHKDAY1.5350525.005MATEDAY15005006CONCRETE MIXER/LIFTDAY0.25600015007VIBRATOR CHARGESLS100TOTAL4575.004575.00MISCELLANEOUS1WOOD PERTAL SCANTLING/PLANKS=1/20 TIMESCFT103.2715007745.252SAWING CHARGESCFT103.2790464.723CARPENTERDAY2.756001650.004BELDARDAY3.53001050.005CARRIAGE TIMBER UPTO 10-MILESCFT0.9480037.606SUNDRIES/MISC.LS300.007SUNDRIES/LABOURLS350.00TOTAL11597.56511597.565GRAND TOTAL27793.23CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =%205558.646NET TOTALRS33351.876RATE PER CFTCFT333.52BOQ RATE PER CFTCFTEngr.Mak

RCC 300 PSI C.S RaftRCC 3000 PSI (Cylindrical strength) FOR FOUNDATION (RAFT)BOQ ITEM NO.BASED=100CFTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKSMATERIAL1CEMENT PORTLAND GREYTON0.95450042752SAND LAWRANCEPURCFT413815583CRUSH AGGREGATECFT83453735.004CARRIAGETON0.95595.00TOTAL9663WASTAGE%5483.1510146.1510146.15LABOUR1MASON 2ND CLASSDAY0.25500125.002CONCRETE LIFTERDAY0.5350175.003CONCRETE LIFTERDAY0.5350175.004COOLIEDAY53501750.005BAHISHTI WITH MASHKDAY0.75250187.506MATEDAY0.25650162.57CONCRETE MIXER & VIBRATOR CHARGES (HIRE CHARGES)DAY0.156000900TOTAL3475.003475.00MISCELLANEOUS1WOOD PERTAL SCANTLING/PLANKS=1/20 TIMESCFT30.2115002265.752SAWING CHARGESCFT30.2190135.953CARPENTERDAY1600600.004BELDARDAY1.75300525.005CARRIAGE TIMBER UPTO 5-MILESCFT0.2780010.806SUNDRIES/MISC.LS500.007SUNDRIES/LABOURLS100.00TOTAL4137.4954137.495GRAND TOTAL17758.645CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =%203551.729NET TOTALRS21310.374RATE PER CFTCFT213.10BOQ RATE PER CFTCFTEngr.Mak

ExcavationEXCAVATIONBASED=1000CFTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKS1BELDARDAY10.530031502COOLIEDAY535017503BAHISTIDAY0.1625040.004SUNDRIES/LABOURLS20TOTAL4960CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =20992GRAND TOTAL5952RATE PER CFTCFTRS5.95Engr.Mak

C.Plaster 0.5 inch1/2 THICK CEMENT PLASTER 1:3 C/S MORTARBOQ ITEM NOBASED=100SFTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKSMATERIAL1MORTAR (CEMENT SAND1:3)CFT5.84120700.82SCAFFOLDINGLS50TOTAL750.8750.8LABOUR1PLASTERER 1ST CLASSDAY0.43600258.002PLASTERER 2ND CLASSDAY0.43500215.003BELDARDAY0.0430012.004COOLIEDAY0.87350304.505BAHISHTI WITH MASHKDAY0.0825020.006SUNDRIES/LABOURLS50TOTAL859.50859.50TOTAL1610.30ADD 10% FOR SCAFFOLING UPTO ANY FLOOR%10161.03TOTAL1771.33CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =%20354.27GRAND TOTALRS2125.60RATE PER SFTSFT21.26BOQ RATE PER SFTSFTEngr.Mak

Steel-60 GREINFORCEMENT HIGH TENSILE STEEL GRADE 60BOQ ITEM NOBASED=1CWTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKS1M.S. STEEL 60-GRADE INCLUDING LABOURCWT12794.91833030852794.91833030852CARRIAGE UPTO 5-MILESTON0.0520001003GI WIRE 18 TO 20 BWGLBS0.73140102.204CC CHAIR/BINDING WIRELS100TOTAL3097.1183303085CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =20619.4236660617GRAND TOTAL3716.5419963702RATE FOR 1-KGKGRS73.17BOQ RATE FOR 1-KGKGRS

Granite on WallGRANITE 24X24X3/4 ON WALLSBOQ ITEM NO.BASED=100SFTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKSMATERIAL1GRANITE CUT TO SIZE I/C INCLUDING WASTAGESFT100600600002BAILGARI/GUM/GUM RESIN/TILE BONDLS2003CARTAGE OF CEMENTLS1604MORTAR INCLUDING WASTAGECFT12.51201500.005WHITE CEMENT (PIDC)KG751089.256GREY PORTLAND CEMENTBAG1.8290522.00722-SWG WIRE MESHSFT135405400.008CEMENT MORTAR FOR WALL PLASTERCFT8.761201051.20TOTAL68922.4568922.45LABOUR/HIRE CHARGES1CHISELLERDAY0.5250125.002TILE LAYERDAY37002100.003BELDARDAY43001200.004COOLIEDAY33501050.005WALL PLASTERERDAY26001200.006MISTRYDAY0.25700175.007BLACKSMITHDAY0.5400200.008BAHISHTI WITH MASHKDAY0.2525062.509SUNDRIES/MISC.LS150.0010EXTRA TO 1ST FLOOR LIFTLS2500.0011EXTRA FOR SCAFFOLDINGLS170.00TOTAL8932.508932.50TOTAL77854.95CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =%2015570.99GRAND TOTALRS93425.94RATE PER SFTSFT934.26BOQ RATE PER SFTSFT

Granite FloorGRANITE 24X24X3/4 FOR FLOORBOQ. ITEM NO.BASED=100SFTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKSMATERIAL1GRANITE CUT TO SIZE I/C INCLUDING WASTAGESFT100680680002BAILGARI/GUM/GUM RESIN/TILE BONDLS2003CARTAGE OF CEMENTLS1604MORTAR INCLUDING WASTAGECFT12.51201500.005WHITE CEMENT (PIDC)KG751089.256GREY PORTLAND CEMENTBAG1.8290522.007CONCRETE BASE 1.5 INCHES THICK I/C LABOURSFT100353500.00TOTAL73971.2573971.25LABOUR/HIRE CHARGES1CHISELLERDAY0.5650325.002FLOOR GRINDER WITH MACHINE (HIRE CHARGES)NOS0.161100176.003TILE LAYERDAY27001400.004BELDARDAY2300600.005COOLIEDAY2350700.006FLOOR GRINDERDAY1300300.007MISTRYDAY0.25700175.00BAHISHTI WITH MASHKDAY0.2525062.50SUNDRIES/MISC.LS150.00EXTRA TO 1ST FLOOR LIFTLS2500.00TOTAL6388.506388.50TOTAL80359.75CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =%2016071.95GRAND TOTALRS96431.70RATE PER SFTSFT964.32BOQ RATE PER SFTSFT

B.Work 9 inch ThickBRICK MASONRY 9 THICK& ABOVE IN CM 1:5 IN SUPER STRUCTUREBOQ. ITEM NO.BASED=100CFTS/NDESCRIPTIONUNITQTYRATEAMOUNTREMARKSMATERIAL1BRICKS HAND MOULDEDNO145045652502MORTAR SAND/CEMENT 1:5CFT20851700TOTAL6695066950LABOUR1MASONDAY2.506001500.002BELDARDAY1.00300300.003BAHISHTI WITH MASHKDAY0.0625015.004MISTRIDAY0.1270084.005SCAFFOLDING CHARGESLS150.006SUNDRIES/MISC.LS80TOTAL2129.002129.0069079.00CONTRACTOR PROFIT=WATER CHARGES =INCOME TAX =O.H./MISC. =H. OFFICE EXPENSES =%2013815.80GRAND TOTALRS82894.80RATE PER SFTSFT828.95BOQ RATE PER SFTSFT

BRICK WORK1Brick Work 1:4 C.S.M UP TO F.F.LEngr.MakRate = Sq.mBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks1350Nos.45.0060750.002Cement4.8Bags290.001392.003Sand24Cft25.00600.00Total62742.00Wastage53137.10LabourL.S1000.00T&PL.S50.00Total66929.10O.H + Profit + I.Tax2013385.82Total80314.92Rate for per CFT803/ CFTRate for per Cu.m28367/ Cu.mA) 460 mm Thick13049/ Sq.mB) 345 mm Thick9787/ Sq.mC) 230 mm Thick6524/ Sq.mD) 115 mm Thick3262/ Sq.m2Brick Work 1:4 C.S.M UP TO F.F.LSft. RateEngr.Mak345 mm ThickBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks1519Nos.45.0068355.002Cement5.4Bags290.001566.003Sand27Cft25.00675.00Total70596.00Wastage53529.80LabourL.S1000.00T&PL.S175.00Total75300.80O.H + Profit + I.Tax2015060.16Total90360.96B.Work 345 mm Thick9726/ Sq..m3Brick Work 1:4 C.S.M UP TO F.F.LSFt. RateEngr.Mak230 mm ThickBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks1020Nos.45.0045900.002Cement3.6Bags290.001044.003Sand18Cft25.00450.00Total47394.00Wastage52369.70LabourL.S800.00T&PL.S175.00Total50738.70O.H + Profit + I.Tax2010147.74Total60886.44B.work 230 mm Thick609/ SFTB.work 230 mm Thick6551/ Sq.m4Brick Work 1:4 C.S.M Above F.F.LEngr.Mak345 mm ThickBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks1519Nos.45.0068355.002Cement5.4Bags290.001566.003Sand27Cft25.00675.00Total70596.00Wastage53529.80LabourL.S1500.00T&PL.S100.00Total75725.80O.H + Profit + I.Tax2015145.16Total90870.96B.work 345 mm Thick909/ SftB.work 345 mm Thick9781/ Sq.m5Brick Work 230 mm Thick 1:4 C.S.M Above F.F.LEngr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks1013Nos.45.0045585.002Cement3.6Bags290.001044.003Sand27Cft25.00675.00Total47304.00Wastage52365.20LabourL.S1000.00T&PL.S100.00Total50769.20O.H + Profit + I.Tax2010153.84Total60923.04Rate for 230 mm Thick609/ SftRate for 230 mm Thick6555/ Sq.m6Brick Work 115 mm Thick 1:4 C.S.M Above F.F.LEngr.MakBased:-100SFT.S.No.DescriptionQty.UnitRateAmountRemarks1Bricks506Nos.45.0022770.002Cement1.80Bags290.00522.003Sand9.00Cft25.00225.00Total23517.00Wastage51175.85LabourL.S600.00T&PL.S100.00Total25392.85O.H + Profit + I.Tax205078.57Total30471.42Rate for 115 mm Thick305/ SftRate for 115 mm Thick3279/ Sq.m7Brick Work 1:6 C.S.M UP TO F.F.LEngr.MakRate for per CFT or Cu.mBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks1350Nos.45.0060750.002Cement3.5Bags290.001015.003Sand26Cft25.00650.00Total62415.00Wastage53120.75LabourL.S1000.00T&PL.S100.00Total66635.75O.H + Profit + I.Tax2013327.15Total79962.90Rate for per Cft800/ CftRate for per Cu.m28243/ Cu.m

S.Brick Work1Special Brick Work 1:4 C.S.M+ Brick Powder at ParapetWastage at S.Brick 5 %Based:-100RFTS.No.DescriptionQty.UnitRateAmountRemarks1S.Bricks 1 st Cores280.00Nos.10.002800.002S.Bricks 2 nd Cores104.00Nos.10.001040.003O.Brick 2 nd Cores140.00Nos.4.00560.004S.Brick 3 rd Cores280.00Nos.10.002800.005O.Brick 3 rd Cores140.00Nos.4.00560.006S.Brick 4 th Cores280.00Nos.10.002800.007O.Brick 4 th Cores280.00Nos.4.001120.008Cement3.94Bag300.001182.009Sand 50%7.31Cft12.0087.7210Brick Powder 50%7.31Cft75.00548.25Total13497.97Wastage5.00%674.90Labour100.00Rft25.002500.00T& PL.S350.00350.00Curing ChargesL.S75.0075.00Carage for 1504 Nos. BricksL.S500.00500.00TOTAL17597.87O.H + Profit + I.Tax20%3519.57Total21117.44Add Premium4.5%950.2822067.73Rate for per Rft221/ RFT

C.PLASTER1Cement Plaster ( 1:4 ) 20 mm ThickEngr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement1.54Bags290.00446.602Sand7.70Cft25.00192.50Total639.10Wastage531.96LabourL.S400.00T&PL.S100.00Total1171.06O.H + Profit + I.Tax20234.21Total1405.27Rate for 20 mm Thick Cement Pilaster14/ SftRate for 20 mm Thick Cement Pilaster151/ Sq.m

FLOORING1Flooring 50 mm Thick ( 1:1:3 )Engr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement3.95Bags290.001145.502Sand4.93Cft25.00123.253Crush14.78Cft45.00665.10Total1933.85Wastage596.69LabourL.S700.00T&PL.S50.00Total2780.54O.H + Profit + I.Tex20556.11Total3336.65Rate for 50 mm Thick Flooring33/ SftRate for 50 mm Thick Flooring359/ Sq.m2Flooring 65 mm Thick ( 1:1:3 )Engr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement5.20Bags290.001508.002Sand6.50Cft25.00162.503Crush19.40Cft45.00873.000.00Total2543.50Wastage5127.18LabourL.S700.00T&PL.S50.00Total3420.68O.H + Profit + I.Tax20684.14Total4104.81Rate for 50 mm Thick Flooring41/ SftRate for 50 mm Thick Flooring442/ Sq.m3Flooring 75 mm Thick ( 1:1:3 )Engr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement6.16Bags290.001786.402Sand7.70Cft25.00192.503Crush23.10Cft45.001039.50Total3018.40Wastage5150.92LabourL.S700.00T&PL.S50.00Total3919.32O.H + Profit + I.Tax20783.86Total4703.18Rate for 50 mm Thick Flooring47/ SftRate for 50 mm Thick Flooring506/ Sq.m4Flooring 50 mm Thick ( 1:2:4 )Engr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement2.82Bags290.00817.802Sand7.04Cft25.00176.003Crush14.78Cft45.00665.10Total1658.90Wastage582.95LabourL.S700.00T&PL.S50.00Total2491.85O.H + Profit + I.Tax20498.37Total2990.21Rate for 50 mm Thick Flooring30/ SftRate for 50 mm Thick Flooring322/ Sq.m5Flooring 75 mm Thick ( 1:2:4 )Engr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement4.40Bags290.001276.002Sand11.00Cft25.00275.003Crush22.00Cft45.00990.00Total2541.00Wastage5127.05LabourL.S700.00T&PL.S100.00Total3468.05O.H + Profit + I.Tax20693.61Total4161.66Rate for 75 mm Thick Flooring42/ SftRate for 75 mm Thick Flooring448/ Sq.m6Flooring 100 mm Thick ( 1:2:4 )Engr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement5.81Bags290.001684.902Sand14.52Cft25.00363.003Crush29.04Cft45.001306.80Total3354.70Wastage5167.74LabourL.S700.00T&PL.S100.00Total4322.44O.H + Profit + I.Tax20864.49Total5186.92Rate for 75 mm Thick Flooring52/ SftRate for 75 mm Thick Flooring558/ Sq.m7Flooring 75 mm Thick ( 1:2:4 )Engr.MakWith M.StripBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement4.4Bags290.001276.002Sand11.00Cft25.00275.003Crush22.00Cft45.00990.004M.Strip100Rft5.00500.00Total3041.00Wastage5152.05LabourL.S1200.00T&PL.S500.00Total4893.05O.H + Profit + I.Tax20978.61Total5871.66Rate for 75 mm Thick Flooring59/ SftRate for 75 mm Thick Flooring632/ Sq.m8Flooring 25 mm Thick ( 1:2 ) G-ToppingEngr.MakOver 50 mm Thick (1:2:4) with M.StripBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement3.28Bags290.00951.202M.Cruch8.20Cft45.00369.003M.Strip100.00Rft5.00500.00Total1820.20Wastage591.01LabourL.S1500.00T&PL.S50.00PolishL.S350.00This is call from Analysis# 3, 50 mm Thick (1:2:4)1658.90Total5470.11O.H + Profit + I.Tax201094.02Total6564.13Rate for 25 mm Thick Flooring66/ SftRate for 25 mm Thick Flooring706/ Sq.m9Flooring 25 mm Thick ( 1:2 ) G-Topping OnlyEngr.MakSTONOLITHICBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement3.28Bags290.00951.202M.Cruch8.20Cft45.00369.00Total1320.20Wastage566.01LabourL.S1200.00T&PL.S50.00Polish100Sft4.00400.00Total3036.21O.H + Profit + I.Tax20607.24Total3643.45Rate for 25 mm Thick Flooring36/ SftRate for 25 mm Thick Flooring392/ Sq.m10Flooring TERRAZZOEngr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement2.46Bags290.00713.402Chips6.16Bags55.00338.803Marble Strip100.00Rft5.00500.004Polish100Sft4.00400.00Total1952.20Wastage597.61LabourL.S1600.00T&PL.S100.0050 mm Thick (1:2:4)1658.90Total5408.71O.H + Profit + I.Tax201081.74Total6490.45Rate for Terrazzo Flooring65/ SftRate for Terrazzo Flooring698/ Sq.m

W.PROOFING1Water Proofing with 45 Kg BitumenEngr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bitumen 80/10013.50Kgs24.00324.002Bitumen 10/2031.50Kgs28.00882.003Hesian Cloth100.00Sft3.50350.004Polythene Sheet2.00Kgs125.00250.005Thermopour Sheet 25 Kg. 40 mm100.00Sft206.0020600.006Earth46.60Cft3.50163.107Turi15.00Kgs3.5052.508Wood40.00Kgs4.00160.009Kerosene oil3.00Lit37.00111.0010Cement0.70Bags290.00203.0011Sand3.00Cft25.0075.0012Brick Tiles350.00Nos.3.601260.00Total24430.60Wastage51221.53LabourL.S600.00CarriageL.S50.00Total26302.13O.H + Profit + I.Tex205260.43Total31562.56Rate for Ceramic Flooring316/ SftRate for Ceramic Flooring3396/ Sq.m2Water Proofing with 30 Kg BitumenEngr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bitumen 80/1009.75Kgs24.00234.002Bitumen 10/2020.25Kgs28.00567.003Hesian Cloth100.00Sft3.50350.004Polythene Sheet1.00Kgs125.00125.005Earth40.00Cft3.50140.006Turi15.00Kgs3.5052.507Wood40.00Kgs4.00160.008Kerosene oil3.00Lit37.00111.009Cement0.78Bags290.00226.2010Sand3.00Cft25.0075.0011Brick Tiles350.00Nos.3.601260.00Total3300.70Wastage5165.04LabourL.S450.00CarriageL.S50.00T & PL.S50.00Total4015.74O.H + Profit + I.Tex20803.15Total4818.88Rate for Ceramic Flooring48/ SftRate for Ceramic Flooring519/ Sq.m3Water ProofingEngr.MakP/L water proofing & Insulation treatment in the following manners.a) P/A primer coat of 80/100 Bitumen @ 3.00 Kg per % Sft with mixture of 3.00 Liters of Kerosene Oil.b)P/a Seal coat of 75 % 10/20 Bitumen & 25 % Bitumen 80/100 @ 12 Kg per % Sftc)P/l paper felt with min. 75 mm over Lap.d) P/A flood coat of 75 % 10/20 Bitumen & 25 %Bitumen 80/100 @ 15 Kgs per % Sft.e) P/L Thermopour Sheet 50 mm Thick Weighing 25.00 Kg per Cu.m density wrapped in polythene Sheet ( Weighing 100 grams per Sq.m bags)f) P/L 75 mm Thick compacted earth over polythene sheetg) P/L 38 mm thick burnt clay Tiles laid in (1:6) cement sand mortar over 75.mm thick compacted earth & grouting the burnt clay Tiles with (1:6) cement sand mortar i/c making 125 mm x 125 mm chamfer in (1:4) cement send mortar with Beam and Wall as per specifications.Based:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bitumen 80/1009.75Kgs24.00234.002Bitumen 10/2020.25Kgs28.00567.003Kerosene oil3.00Lit37.00111.004Paper felt100.00SFT4.00400.005Thermopour Sheet9.29Sq.m206.001913.746Polythene Sheet2.00Kgs125.00250.007Earth40.00Cft3.50140.008Wood40.00Kgs4.00160.009Cement1.80Bags290.00522.0010Sand11.25Cft25.00281.2511Brick Tiles350.00Nos.3.601260.00Total5838.99Wastage5291.95LabourL.S700.00T & PL.S100.00CarriageL.S100.00Total7030.94O.H + Profit + I.Tax251757.73Total8788.67Cost Per Sft88/ SftCost Per Sq.m946/ Sq.m

Sand Stone1Special Face Work with Sand Stone+ Marble StripBased:-100RFTS.No.DescriptionQty.UnitRateAmountRemarks1Sand Stone 12"x4"115.00Nos.104.0011960.002Wastage at Sand Stone10.00%1196.003Marble Strip 1"x1" (Top+Bottom)200.00Nos.20.004000.004Cement for 50 Sft Tile Work0.93Bag290.00269.705Sand4.64CFT25.00116.00Total-A17541.70Wastage at Total -A5%877.09Labour100.00Rft25.002500.00T& PL.S175.00350.00Curing ChargesL.S75.0075.00CarriageL.S200.00500.00TOTAL21843.79O.H + Profit + I.Tax20%4368.76Total26212.54Add Premium4.5%1179.5627392.11Rate for per Rft274/ RFT2Special Face Work with Sand Stone on wall w/o C.PlasterBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Sand Stone 12"x 6" 1/2" Thick100.00Sft104.0010400.002Wastage at Sand Stone10.00%1040.003Cement for 100 Sft1.83Bag290.00530.704Bond1.00Kg45.0045.005Pagment0.25Kg300.0075.00Total-A12090.70Wastage at Total -A5%604.541Labour100.00Sft16.001600.002T& PL.S175.00175.003Curing + Chiping Charges100.00Sft2.00200.004Folding Fixing Only100.00Sft2.00200.005Carriage100.00Sft17.001700.00TOTAL16570.24O.H + Profit + I.Tax20%3314.05Total19884.28Rate Per Sft198.84282Say199/ Sft

CARAMIC TILE13Ceramic Tiles ( On Floor )Based:-1Sq.mS.No.DescriptionQty.UnitRateAmountRemarks1Ceramic Tiles1.00Sq.m450.00450.00250 mm Thick (1:2)4) Any#11,1302/100x10.761.00Sq.m140.15140.153Cement0.20Bags290.0058.004Sand1.00Cft25.0025.005White cement0.02Bags510.0010.206PigmentLS300.005.00Total688.35Wastage534.42LabourL.S130.00CarriageL.S10.00Total862.77O.H + Profit + I.Tex20172.55Total1035.32Rate for Ceramic Flooring96/ SftRate for Ceramic Flooring1035/ Sq.m14Ceramic Tiles ( On Walls )Based:-1Sq.mS.No.DescriptionQty.UnitRateAmountRemarks1Ceramic Tiles1.00Sq.m450.00450.002Cement0.20Bags290.0058.003Sand1.00Cft25.0025.005White cement0.02Bag510.0010.206PigmentL.S0.000.00Total0.00Wastage50.00LabourL.S130.00CarriageL.S10.00Total0.00O.H + Profit + I.Tex200.00Total0.00Rate for Ceramic Tile on Walls0/ SftRate for Ceramic Tile on Walls0/ Sq.m15Imported Full Body Poreclain Tile 20"x20'' (Stile made)FlooringBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarksA-1Poreclian Tile 20"x20" Rs.700.0/Sq.m100.00SFT65.056505.002Grey Cement2.16Bags290.00626.403Sand Chenab5.20Cft10.0052.004White cement0.10Bags510.0051.005Pigment (in Epoxy)LS150.00150.006Labour Charges of Cutting in Diagional ShapeL.S500.00500.00Total7884.40Wastage5394.22Cartage of TilesL.S200.00Total-A8478.62BLABOURCutter Man for Tiles1Per Day350.00350.00Masons2Per Day400.00800.00Coolies4Per Day180.00720.00Boohishti0.5Per Day180.0090.00Total1960.00Add Sundries on "B"10196.00TOTAL-B2156.00SUM A+B10634.62O.H + Profit + I.Tex202126.92Total12761.54Premium00.00Total0.00Rate for Ceramic Flooring0/ SftRate for Ceramic Flooring0/ Sq.m16Caramic Glazed Tile Work 13"x20'' (Stile Tile made)FlooringBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarksA-1Ceramic Glazed Tile 13"x20" Rs.450.0/Sq.m100.00SFT41.824182.002Grey Cement2.16Bags290.00626.403Sand Chenab5.20Cft10.0052.004White cement0.10Bags510.0051.005Pigment (in Epoxy)LS150.00150.006Labour Charges of Cutting in Diagional ShapeL.S500.00500.00Total5561.40Wastage5278.07Cartage of TilesL.S200.00Total-A6039.47BLABOURCutter Man for Tiles1Per Day350.00350.00Masons2Per Day400.00800.00Coolies4Per Day180.00720.00Boohishti0.5Per Day180.0090.00Total1960.00Add Sundries on "B"10196.00TOTAL-B2156.00SUM A+B8195.47O.H + Profit + I.Tex201639.09Total9834.56Premium00.00Total0.00Rate for Ceramic Flooring0/ SftRate for Ceramic Flooring0/ Sq.m17Glazed Ceramic Tiles ( On Walls with Both Fancy Border)Tile Size=13"x20" Border= 13"x4" , 13"x2"Based:-1Sq.mS.No.DescriptionQty.UnitRateAmountRemarks1Ceramic Glazed Tiles1.00Sq.m450.00450.002Cement0.20Bags290.0058.003Sand1.00Cft25.0025.004White cement0.02Bag510.0010.205PigmentL.S16.0016.0064" Fancy Border at W.H. Basin Level1.51Nos.110.00110.0072" Fancy Border at Top1.51Nos.150.00150.00Total819.20Wastage540.96LabourL.S229.00CarriageL.S25.00Total1114.16O.H + Profit + I.Tex20222.83Total1336.99Premium00.00Total0.00Rate for Ceramic Glazed Tile with Fancy Border0/ SftRate for Ceramic Glazed Tile with Fancy Border0/ Sq.m18Glazed Ceramic Tiles ( On Walls with out Border )Tile Size=13"x20"Based:-1Sq.mS.No.DescriptionQty.UnitRateAmountRemarks1Ceramic Glazed Tiles1.00Sq.m450.00450.002Cement0.20Bags290.0058.003Sand1.00Cft25.0025.004White cement0.02Bag510.0010.205PigmentL.S16.0016.00Total559.20Wastage527.96LabourL.S229.00CarriageL.S25.00Total841.16O.H + Profit + I.Tex20168.23Total1009.39Premium00.00Total0.00Rate for Ceramic Glazed Tiles0/ SftRate for Ceramic Glazed Tiles0/ Sq.m19Fancy Border with Glazed Ceramic Tiles ( On walls)Tile Size=13"x4".Based:-100RFTS.No.DescriptionQty.UnitRateAmountRemarks1Fancy Ceramic Tiles Border 13"x4"92.00Nos.150.0013800.002Cement0.71Bags290.00205.903Sand1.72Cft25.0043.004White cement0.03Bag510.0015.305PigmentL.S12.0012.00Total14076.20Wastage5703.81LabourL.S125.00CarriageL.S75.00Total14980.01O.H + Profit + I.Tex202996.00Total17976.01Premium00.00Total0.00Rate for Fancy Glazed Ceramic Border 4"0/ RFTRate for Fancy Glazed Ceramic Border 4"0/ R.m19Fancy Border with Glazed Ceramic Tiles ( On walls)Tile Size=13"x2"Based:-100RFTS.No.DescriptionQty.UnitRateAmountRemarks1Fancy Ceramic Tiles Border 13"x2"92.00Nos.110.0010120.002Cement0.71Bags290.00205.903Sand0.86Cft25.0021.504White cement0.02Bag510.0010.205PigmentL.S12.0012.00Total10369.60Wastage5518.48LabourL.S125.00CarriageL.S75.00Total11088.08O.H + Profit + I.Tex202217.62Total13305.70Premium00.00Total0.00Rate for Fancy Glazed Ceramic Border 2"0/ RFTRate for Fancy Glazed Ceramic Border 2"0/ R.m

FILLING1Kassu - GHASSOEngr.Mak25 % compectBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Material Cost of Kassu100.00CFT5.00500.00Total500.0025 % Compation25125.00Total625.00Wastage525.00Labour for layingL.S100.00Labour for compactionL.S100.00Total850.00O.H + Profit + I.Tax20170.00Total1020.00Cost per Cft10/ CFTCost per Cq.m360/ Cu.m

PER-CAST SLAB13PRE-CAST SLABEngr.MakP/F in position PRE-CAST SLAB of approved quality i/c joint treatment wastage complete with all respect.& as directed by the Clint Engineer Incharge.Based:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cost of Perr-Cast Slab1.00SFT82.6082.602Material for Joint Treatment1.00Sft10.0010.00Total92.60Wastage54.63Labour for filling JointsL.S5.00T and PL.S2.00Total104.23O.H + Profit + I. Tax3536.48Total140.71Cost per Sft141/ SftCost per Sq.m1514/ Sq.m

Khaprale1Fixing Of KHAPPRALEEngr.Makover 20 mm thick cement plaster i.c joint filling complete.Based:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Cement for base Plaster.1.7Bag290.00493.002Sand for Plaster8Cft25.00200.003Cement for joint filling0.2Bag290.0058.004Khapprale as approved415No.10.004150.00Total4901.00Wastage5245.05LabourL.S1500.00T&PL.S100.00Carriage,Loading,UnloadingL.S300.00Total7046.05O.H + Profit + I.Tax201409.21Total8455.26Rate Per SFT84.55/SFT.w/o shutt6746.05Rate Per Sq.m.909.785976/Sq.moh1349.21total8095.26

Brick Ballast1Brick BallastEngr.Makmixing with 20 % sandBased:-100CFTS.No.DescriptionQty.UnitRateAmountRemarks1Brick Ballast100.00CFT20.002000.002Sand for Grouting9.00Cft25.00225.00Total2225.00Wastage5111.25Labour for making & laying completeL.S300.00Labour for compaction & groutingL.S100.00T & PL.S50.00Total2786.25O.H + Profit + I.Tax20557.25Total3343.50Cost per Cft G-Floor33/ CFTCost per Cq.m1181/ Cu.ma) Ist Floor (Add 7 % on G-Floor)36/ CFTb) 2nd Floor (Add 10 % on G-Floor)37/ CFT

Reinforecment1Steel Reinforcement-40 GEngr.MakMiled / TorBased:-1TonS.No.DescriptionQty.UnitRateAmountRemarks1Steel Reinforcement1.00Ton55000.0055000.002Binding wire10.00Kgs100.001000.00Total56000.00Wastage31680.00LabourL.S3500.00Total61180.00O.H + Profit + I.Tax2012236.00Total73416.00Cost per Ton73416/ Ton

M.S. Railing1M.S. Beam RailingProviding & Fixing in position Beam Railing with M.S. Angle 2"x2"x1/4" & M.S. Flate 2"x2" i/c cutting, bending, Straighting complete as approved & directed by the Client Engineer Incharge.Based:-10RFT or36.65 Kgs.S.No.DescriptionQty.UnitRateAmountRemarks1M.S. Angle 2"x2"x1/4 (2x10=20 Rft @ 1.447 Kg/Rft)28.94Kgs.45.001302.302M.S.Flate (10 Rft @ 0.771 Kgs/Rft7.71Kgs.45.00346.953Hold Fasts10.00No.20.00200.004Red Oxide CoatingLS100.00100.00Total1949.25Wastage597.46Labour for cutting , straighting complete as Directed.36.65Kgs10.00366.50Labour for fixing in the True Line complete as directed.10.00Rft30.00300.00Material for fixing200.00Total2913.21O.H + Profit + I.Tax20582.64Total3495.86Cost per Kg.95.38/KgSay95/Kg1Expansion Joint TreatmentProviding & Lying Expansion Joint Treatment with 17 SWG Sheet, Steel screws, Silicon complete as directed by the Client Engineer Incharge.Based:-101200x785 = 0.942 KgS.No.DescriptionQty.UnitRateAmountRemarks117 SWG. Sheet 10.41 Sft @ 1.187 kg/Sft12.03Kgs.55.00661.652Steel Screws4No.25.00100.003Silicon3No.Tubes60.00180.00Total941.65Wastage547.08Labour for Fixing M.S. Sheet, Filling Silicon, Fixing Steel Screws complete10.14Sft10.00101.40Total1090.13O.H + Profit + I.Tax20218.03Total1308.16Cost per Sq.m1388.70/Sq.mSay1389/Sq.m

Marble Shalevs1China Verona 1" ThickEngr.MakP/fixing china verona 1" thick marble on shelves with 3/4" thick (1:3) cement mortar i.c cost of joint filling with white cement , grinding cutting , nozizng etc. complete with all respect as approved & as directed by the Client Engineer Incharge.Based:-100SftS.No.DescriptionQty.UnitRateAmountRemarks1China Verona marble i.c grinding & Polishing.LS25000.0025000.002Cement1.54Bag290.00446.603Sand7.70Cft25.00192.504White Cement0.20Bag530.00106.005PigmentLS50.0050.00Total25795.10Wastage3773.85Labour for fixingL.S2000.00CarriageL.S100.00Total28668.95O.H + Profit + I.Tax257167.24Total35836.19Cost Per Sft358/ SftCost Per Sq.m3856/ Sq.m2Granite Marble ( Red Rubi )Engr.MakP/fixing Granite marble (RED RUBI ) 1" thick marble on shelves with 3/4" thick (1:3) cement mortar i.c cost of joint filling with white cement , grinding cutting , nozzing etc. complete with all respect as approved & as directed by the Client Engineer Incharge.Based:-100SftS.No.DescriptionQty.UnitRateAmountRemarks1Granite marble ( Red Rubi )LS45000.0045000.002Cement1.54Bag290.00446.603Sand7.70Cft25.00192.504White Cement0.20Bag530.00106.005PigmentLS50.0050.00Total45795.10Wastage31373.85Labour for fixingL.S2000.00CarriageL.S100.00Total49268.95O.H + Profit + I.Tax2512317.24Total61586.19Cost Per Sft616/ SftCost Per Sq.m6627/ Sq.m

Ply Door1Commercial Ply Door (3 ' x 7 ')Engr.MakP/L in position commercial ply Veneered solid hinged shutter door 38 mm thick with solid deodar wood frame (2"x7") wooden bead on both sides, hardware, door lock & enamel paint complete as directed.Based:-3' x 7 'S.No.DescriptionQty.UnitRateAmountRemarks1Deodar wood for frame i.c wastage2.36Cft1600.003776.002Lapping25.42Rft25.00635.503Beading36.09Rft25.00902.254Commercial Ply .21.00SFT125.002625.005Imported door lock1.00Each600.00600.006Tower Bolt1.00Each60.0060.007Hard Ware + GlueLS150.00150.008Enamel paint42.00SFT8.00336.009Hinge4.00Each90.00360.00Total9444.75Wastage3283.34Labour for frame fixingL.S250.00Labour for making & fixing i.c beading lapping, lock completeL.S850.00CarriageL.S150.00Total10978.09O.H + Profit + I.Tax252744.52Total13722.62Cost Per Sft653/ SftCost Per Sq.m7031/ Sq.m

Brick Soling1Brick Soling On EdgeEngr.MakBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks550Nos.45.0024750.002Local Sand9CFT8.0072.00Total24822.00Wastage51241.10LabourL.S600.00T&PL.S100.00Total26763.10O.H + Profit + I. Tax205352.62Total32115.72Rate per Sft321/ SFTRate per Sq.m3457/Sq.m1Brick Soling On FlateEngr.Makwith sand GroutingBased:-100SFTS.No.DescriptionQty.UnitRateAmountRemarks1Bricks350Nos.45.0015750.002Local Sand8CFT8.0064.00Total15814.00Wastage5790.70LabourL.S400.00T&PL.S50.00Total17054.70O.H + Profit + I. Tax203410.94Total20465.64Rate per Sft205/ SFTRate per Sq.m2203/Sq.m